Calculating the WACC. In Problem 12, suppose the most recent dividend was $3.85 and the
To determine: The weight average cost of capital (WACC).
Introduction:
The weighted average cost of capital (WACC) refers to the weighted average of the cost of debt after taxes and the cost of equity.
Answer to Problem 13QP
The weighted average cost of capital is 8.36 percent.
Explanation of Solution
Given information:
Company B has 3,900,000 common equity shares outstanding. The market price of the share is $84, and its book value is $11. The company declared a dividend of $3.85 per share in the current year. The growth rate of dividend is 5 percent.
It has two outstanding bond issues. The face value of Bond A is $65,000,000 and matures in 20 years. It has a coupon rate of 6.3 percent, and the market value is 98 percent of the face value.
The face value of Bond B is $50,000,000 and matures in 12 years. It has a coupon rate of 5.8 percent, and the market value is 97 percent of the face value. Both the bonds make semiannual coupon payments. Assume that the face value of one unit of both the bond issues is $1,000.
The tax rate applicable to Company B is 35 percent. The weights based on the market values are more relevant because they do not overstate the company’s financing through debt. The weight of equity is 0.7449, and the weight of debt is 0.2551 based on the market value of the capital structure (Refer to Questions and Problems Number 12 in Chapter 12).
The formula to calculate the cost of equity under the Dividend growth model approach:
Where,
“RE” refers to the return on equity or the cost of equity
“P0” refers to the price of the equity share
“D0” refers to the dividend paid by the company
“g” refers to the constant rate at which the dividend will grow
The formula to calculate annual coupon payment:
The formula to calculate the current price:
The formula to calculate the yield to maturity:
Where,
“C” refers to the coupon paid per period
“F” refers to the face value paid at maturity
“r” refers to the yield to maturity
“t” refers to the periods to maturity
The formula to calculate the after-tax cost of debt:
Where,
“RD” refers to the cost of debt
“TC” refers to the corporate tax rate
The formula to calculate the weighted average after-tax cost of debt:
Where,
“RDebt A” and “RDebt B” refers to the after-tax cost of debt
The formula to calculate the weighted average cost of capital:
Where,
“WACC” refers to the weighted average cost of capital
“RE” refers to the return on equity or the cost of equity
“RD” refers to the return on debt or the cost of debt
“(E/V)” refers to the weight of common equity
“(D/V)” refers to the weight of debt
“TC” refers to the corporate tax rate
Compute the cost of equity:
Hence, the cost of equity is 9.81 percent.
Compute the cost of debt for Bond A:
Compute the annual coupon payment:
Hence, the annual coupon payment is $63.
Compute the current price of the bond:
The face value of the bond is $1,000. The bond value is 98% of the face value of the bond.
Hence, the current price of the bond is $980.
Compute the semiannual yield to maturity of Bond A as follows:
The bond pays the coupons semiannually. The annual coupon payment is $63. However, the bondholder will receive the same is two equal installments. Hence, semiannual coupon payment or the 6-month coupon payment is $31.5
The remaining time to maturity is 20 years. As the coupon payment is semiannual, the semiannual periods to maturity are 40
Finding “r” in Equation (1) would give the semiannual yield to maturity. However, it is difficult to simplify the above the equation. Hence, the only method to solve for “r” is the trial and error method.
The first step in trial and error method is to identify the discount rate that needs to be used. The bond sells at a premium in the market if the market rates (Yield to maturity) are lower than the coupon rate. Similarly, the bond sells at a discount if the market rate (Yield to maturity) is greater than the coupon rate.
In the given information, the bond sells at a discount because the market value of the bond is lower than its face value. Hence, substitute “r” with a rate that is higher than the coupon rate until one obtains the bond value close to $980.
The coupon rate of 6.3 percent is an annual rate. The semiannual coupon rate is 3.15 percent
The attempt under the trial and error method using 3.24 percent as “r”:
The current price of the bond is $979.98 when “r” is 3.24 percent. This value is close to the bond value of $980. Hence, 3.24 percent is the semiannual yield to maturity.
Compute the annual yield to maturity:
Hence, the yield to maturity is 6.48 percent.
Compute the after-tax cost of debt:
The pre-tax cost of debt is equal to the yield to maturity of the bond. The yield to maturity of the bond is 6.48 percent. The corporate tax rate is 35 percent.
Hence, the after-tax cost of debt is 4.21 percent.
Compute the cost of debt for Bond B:
Compute the annual coupon payment:
Hence, the annual coupon payment is $58.
Compute the current price of the bond:
The face value of the bond is $1,000. The bond value is 97% of the face value of the bond.
Hence, the current price of the bond is $970.
Compute the semiannual yield to maturity of Bond B as follows:
The bond pays the coupons semiannually. The annual coupon payment is $58. However, the bondholder will receive the same is two equal installments. Hence, semiannual coupon payment or the 6-month coupon payment is $29
The remaining time to maturity is 12 years. As the coupon payment is semiannual, the semiannual periods to maturity are 24
Finding “r” in Equation (1) would give the semiannual yield to maturity. However, it is difficult to simplify the above the equation. Hence, the only method to solve for “r” is the trial and error method.
The first step in trial and error method is to identify the discount rate that needs to be used. The bond sells at a premium in the market if the market rates (Yield to maturity) are lower than the coupon rate. Similarly, the bond sells at a discount if the market rate (Yield to maturity) is greater than the coupon rate.
In the given information, the bond sells at a discount because the market value of the bond is lower than its face value. Hence, substitute “r” with a rate that is higher than the coupon rate until one obtains the bond value close to $970.
The coupon rate of 5.8 percent is an annual rate. The semiannual coupon rate is 2.9 percent
The attempt under the trial and error method using 3.079 percent as “r”:
The current price of the bond is $969.94 when “r” is 3.079 percent. This value is close to the bond value of $970. Hence, 3.079 percent is the semiannual yield to maturity.
Compute the annual yield to maturity:
Hence, the yield to maturity is 6.16 percent.
Compute the after-tax cost of debt:
The pre-tax cost of debt is equal to the yield to maturity of the bond. The yield to maturity of the bond is 6.16 percent. The corporate tax rate is 35 percent.
Hence, the after-tax cost of debt is 4 percent.
Compute the weighted average after-tax cost of debt:
The market value of Bond A is $63,700,000
Hence, the weighted average after-tax cost of debt is 4.12 percent.
Compute the weighted average cost of capital of Company B:
The weight of equity is 0.7449 (E/V), and the weight of debt is 0.2551 (D/V) based on the market value of the capital structure. The cost of equity “RE” is 9.81 percent, and the after-tax weighted average cost of debt “RD” is 4.12 percent. As the after-tax cost of debt is already calculated, it is not necessary to multiply the cost of debt with “(1 −TC)”.
Hence, the weighted average cost of capital is 8.36 percent.
Want to see more full solutions like this?
Chapter 12 Solutions
Essentials of Corporate Finance (Mcgraw-hill/Irwin Series in Finance, Insurance, and Real Estate)
- Now (use the following information) suppose that: The cost of debt (ra) is 3.875% (before tax), • Flotation costs (F) = 7% of issue price, The debt is trading at $1,025.00, There are 7,250 bonds outstanding, • The tax rate is .35, The LAST dividend paid yesterday (Do) = $4.56, The expected constant growth rate (g) = 2.75%, Beta = 1.55, TRF = 1.14%, = 4.5%, (market risk premium) The firm has 250,000 shares of common stock outstanding, Common stock shares are trading at $47.32/share (Po). RPm Given the above information, what is the Market value of the firm's debt? $. Given the above information, what is the Market value of the firm's equity? $. Now calculate the weight of debt for the firm (Wa). You will use this to calculate the WACC. Now calculate the weight of equity for the firm (Wee). You will use this to calculate the WACC. What is the cost of existing common equity (retained earnings)? (Briefly describe your approach/method as well as your answer) What is the cost of NEW common…arrow_forwardA firm has a return on assets of 7.8 percent and a cost of equity of 11.9 percent. What is the pretax cost of debt if the debt–equity ratio is .72? Ignore taxes.arrow_forwardHarmony Sego has a tax rate of 21%, the interest rate on debt is 10%, and the WACC is 15%. If the debt ratio is 60% (i.e., the weight on debt), what is the expected rate of return to equity holders? O 12.50% O 22.50% O 25.65% O 21.25%arrow_forward
- ICU Window, Inc., is trying to determine its cost of debt. The firm has a debt issue outstanding with 9 years to maturity that is quoted at 107 percent of face value. The issue makes semiannual payments and has an embedded cost of 6.6 percent annually. What is the company's pretax cost of debt? If the tax rate is 24 percent, what is the aftertax cost of debt? Pretax cost of debt: __________% Aftertax cost of debt: __________%arrow_forwardAn all equity firm announces that it is going to borrow $11 million in debt and then keep that debt at a constant value relative to the overall value of the company. What would be the appropriate discount rate for the expected interest tax shields generated by this additional debt? A. Required return on debt B. Required return on equity C. Required return on Assets D. WACCarrow_forwardLadder Works has debt outstanding with a coupon rate of 6 percent and a yield to maturity of 6.8 percent. What is the aftertax cost of debt if the tax rate is 21 percent? Assume all interest is tax deductible. 5.62% 5.82% 5.37% 4.86%arrow_forward
- A firm had a debt ratio of 1.20. The pretax cost of debt is 8% and the reqiured return on asset is 13%. What is the cost of equity if you Ignore taxes? A) 18.24% B) 20.14% C)17.67% D) 19.57% E) 19%arrow_forwardWhich statement is correct?a. The cost of debt is determined by taking the present value of the interest payments and principal times one minus the tax rate.b. The difference in computing the cost of capital between using the accumulated profits and issuance of new ordinary shares is the growth rate.c. Increase in flotation costs, increase in the company’s beta and increase in the expected inflation will all lead to d. increase the company’s weighted average cost of capital.e. Increasing the company’s dividend payout would mitigate the company’s need to raise new ordinary shares.f. none of the abovearrow_forwardFind the WACC given the following information: A firm has a cost of equity of 8% and cost of debt of 6.5%. The debt - toequity ratio is 0.75. The tax rate is 15%.arrow_forward
- You have the following information on a company on which to base your calculations and discussion: Cost of equity capital (rE) = 18.55% Cost of debt (rD) = 7.85% Expected market premium (rM –rF) = 8.35% Risk-free rate (rF) = 5.95% Inflation = 0% Corporate tax rate (TC) = 35% Current long-term and target debt-equity ratio (D:E) = 2:5 a. What are the equity beta (bE) and debt beta (bD) of the firm described above?[Hint: Assume that the above costs of capital have been generated by an appropriate equilibrium model.] b. What is the weighted-average cost of capital (WACC) for this firm at the current debt-equity ratio? c. What would the company’s cost of equity capital become if you unlevered the capital structure (i.e. reduced gearing until there is no debt)arrow_forwardLaurel, Inc., has debt outstanding with a coupon rate of 6.1% and a yield to maturity of 7.2%. Its tax rate is 35%. What is Laurel's effective (after-tax) cost of debt? NOTE: Assume that the debt has annual coupons. Note: Assume that the firm will always be able to utilize its full interest tax shield. The effective after-tax cost of debt is %. (Round to four decimal places.)arrow_forwardA company has a $500 000 million loan with a 7% interest rate and a $300,000 loan with an 8% rate. The company’s tax rate is 20%. Find the average interest rate, and its pretax cost of debt. And find the after-tax cost of debt.arrow_forward
- Essentials Of InvestmentsFinanceISBN:9781260013924Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.Publisher:Mcgraw-hill Education,
- Foundations Of FinanceFinanceISBN:9780134897264Author:KEOWN, Arthur J., Martin, John D., PETTY, J. WilliamPublisher:Pearson,Fundamentals of Financial Management (MindTap Cou...FinanceISBN:9781337395250Author:Eugene F. Brigham, Joel F. HoustonPublisher:Cengage LearningCorporate Finance (The Mcgraw-hill/Irwin Series i...FinanceISBN:9780077861759Author:Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan ProfessorPublisher:McGraw-Hill Education